Mebuki Financial Group,Inc.

7167 TSE Financials Banks
TSE Prime
¥1,670.00
+0.33%
Delayed · cached 15 min

Fair value analysis

7167
Mebuki Financial Group,Inc.
FinancialsBanks
¥1,670.00
Close used for this calculation
¥1,589.01Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability15/25
Returns5/25
Balance Sheet3/25
Efficiency16/25
Growth12/25
Average
Quality radar
39Prof.15/25Ret.5/25Eff.16/25B.Sht3/25Growth12/25

Consensus fair value

¥1,589.01
Near FV
▼ -4.8% against the close used
Model range ¥637.69 – ¥1,780.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥637.69Fair value¥1,589.01Bull¥1,780.60
FairClose
52-week traded range
52W low ¥876.1052W high ¥1,716.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading close to the consensus fair value

Mebuki Financial Group,Inc. closed at ¥1,670.00, 5.1% above the consensus fair value of ¥1,589.01 drawn from 8 valuation models.

Financial DNA score 39/100 — Average. P/E of 18.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,767.16
+5.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,513.71
-9.4%
√(22.5 × EPS × BVPS)
EPS=89.03, BVPS=1143.84 · outside Graham range (P/E 18.8, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥1,780.60
+6.6%
EPS × 20x (sector P/E)
EPS=89.03, Sector P/E=20x
Peter Lynch (PEG)
¥1,630.14
-2.4%
EPS × Growth% (PEG = 1 is fair)
EPS=89.03, g=18.3%
Dividend Discount (DDM)
¥1,515.02
-9.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=28.06, r=10%, g=8%
Book Value (P/B)
¥637.69
-61.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1143.84, ROE=8.2%, g=6%, r=10%
Reverse DCF
¥1,670.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.3% | Historical: 18.3%
Margin of Safety
¥1,265.37
-24.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1687.16, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.